|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 8.25M | 7.65M | 11.15M | 3.57M | 11.79M | 16.05M | 7.52M | 4.49M | 5.79M | 4.99M | 6.28M | 5.49M | 7.76M | 3.38M | 6.75M | 9.72M | 5.77M | 3.14M | 7.35M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 13.83M | 13.45M | 15.44M | 12.69M | 9.32M | 7.17M | 6.48M | 2.21M | 2.96M | 2.39M | 2.08M | 1.41M | 0.80M | 1.50M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 8.25M | 7.76M | 11.15M | 3.57M | 11.79M | 29.88M | 20.96M | 19.93M | 18.48M | 14.31M | 13.45M | 11.97M | 9.97M | 6.34M | 9.13M | 11.80M | 7.18M | 3.94M | 8.85M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.04M | 40.01M | 33.33M | 35.34M | 48.46M | 33.56M | 30.82M | 28.57M | 35.40M | 38.73M | 31.18M | 35.09M | 39.02M | 32.52M | 31.60M | 28.74M | 33.22M | 34.57M | 29.25M | 31.14M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 0.84M | 1.15M | 0.95M | 1.19M | 0.86M | 0.74M | 0.52M | 0.67M | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.18M | 40.84M | 34.48M | 36.29M | 49.65M | 34.42M | 31.57M | 29.09M | 36.07M | 38.73M | 31.18M | 35.09M | 39.02M | 32.52M | 31.60M | 28.74M | 33.22M | 34.57M | 29.25M | 31.14M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.66M | 18.64M | 23.58M | 30.07M | 33.87M | 24.45M | 24.65M | 24.03M | 24.66M | 26.87M | 26.26M | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.41M | 20.91M | 46.10M | 52.68M | 22.90M | 47.26M | 47.31M | 23.88M | 27.30M | 26.74M | 26.08M | 29.81M | 34.47M | 34.86M | 63.17M | 60.89M | 34.49M | 34.71M | 59.61M | 65.06M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.86M | 18.29M | 13.06M | 19.63M | 20.80M | 22.00M | 8.67M | 11.51M | 7.82M | 10.86M | 9.85M | 11.07M | 8.50M | 10.61M | 8.09M | 10.14M | 7.20M | 8.52M | 8.59M | 11.68M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.63M | 110.00M | 106.31M | 122.98M | 135.44M | 122.57M | 118.41M | 111.49M | 116.12M | 123.26M | 108.52M | 123.30M | 125.56M | 125.73M | 118.83M | 151.45M | 125.32M | 117.36M | 111.08M | 125.27M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 562.85M | 756.64M | 755.45M | 0.98M | 745.59M | 738.20M | 728.38M | 716.92M | 709.10M | 706.41M | 705.22M | 692.73M | 685.31M | 665.19M | 656.30M | 606.47M | 586.58M | 568.89M | 547.69M | 589.38M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | | | | 3.40M | 0.97M | 4.66M | 9.30M | 0.69M | 4.44M | 4.87M | 0.29M | 5.13M | 1.86M | 0.35M | 0.33M | 0.33M | 1.08M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.76M | 100.11M | 100.46M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M | 99.41M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.57M | 120.31M | 114.19M | 105.51M | 100.23M | 95.00M | 113.92M | 108.34M | 103.45M | 98.62M | 95.26M | 90.42M | 85.82M | 81.51M | 77.24M | 73.11M | 69.03M | 65.09M | 61.64M | 57.99M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.33M | 220.42M | 214.65M | 204.91M | 199.64M | 194.41M | 213.33M | 207.75M | 202.86M | 198.03M | 194.67M | 189.83M | 185.23M | 180.92M | 176.65M | 172.52M | 168.44M | 164.50M | 161.05M | 157.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | 2.78M | | | | 0.76M | 1.43M | 0.82M | 0.08M | 1.00M | 1.76M | 1.91M | 1.38M | 0.76M | 0.56M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M | 3.90M | 21.47M | 4.17M | 29.79M | 30.16M | 26.14M | 25.45M | 27.94M | 1.14M | 5.30M | 4.64M | 2.49M | 20.10M | 8.99M | 20.20M | 21.20M | 21.80M | 22.20M | 7.73M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 922.92M | 1,170.01M | 1,163.83M | 1,157.81M | 1,139.96M | 1,123.97M | 1,138.97M | 1,112.25M | 1,101.46M | 1,093.97M | 1,073.16M | 1,056.17M | 1,039.12M | 1,004.38M | 995.89M | 935.12M | 903.15M | 881.58M | 853.65M | 877.53M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,004.55M | 1,280.01M | 1,270.14M | 1,280.79M | 1,275.41M | 1,246.54M | 1,257.38M | 1,223.74M | 1,217.58M | 1,217.23M | 1,181.68M | 1,179.47M | 1,164.67M | 1,130.11M | 1,114.72M | 1,086.57M | 1,028.47M | 998.94M | 964.73M | 1,002.80M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.23M | 85.72M | 67.17M | 80.01M | 87.73M | 80.27M | 77.05M | 69.61M | 76.95M | 80.22M | 68.99M | 71.49M | 75.28M | 81.51M | 73.99M | 74.02M | 73.20M | 71.72M | 63.41M | 77.40M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.23M | 85.72M | 67.17M | 80.01M | 87.73M | 80.27M | 77.05M | 69.61M | 76.95M | 80.22M | 68.99M | 71.49M | 75.28M | 81.51M | 73.99M | 74.02M | 73.20M | 71.72M | 63.41M | 77.40M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.65M | 24.53M | 0.72M | 20.97M | 21.12M | 22.86M | 23.14M | 23.56M | 25.07M | 27.58M | 2.48M | 24.57M | 24.30M | 25.96M | 24.04M | 25.58M | 25.40M | 28.70M | 27.38M | 28.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95M | | | | 3.50M | | | | 7.44M | | | | 3.10M | | | | 8.41M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 9.21M | 7.68M | 2.77M | 5.58M | 8.46M | 11.15M | 2.94M | 8.87M | 3.03M | 3.08M | 3.13M | 3.18M | 3.23M | 3.27M | 0.15M | 3.37M | 3.41M | 3.46M | 9.81M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.56M | 34.83M | 34.83M | 34.79M | 35.21M | 35.45M | 35.34M | 35.29M | 35.08M | 35.09M | 34.79M | 34.97M | 35.26M | 34.85M | 35.06M | 35.16M | 34.05M | 34.21M | 29.01M | 25.32M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.32M | 23.23M | 22.59M | 22.20M | 21.32M | 20.78M | 20.81M | 20.47M | 21.36M | 21.19M | 20.39M | 18.77M | 19.82M | 19.12M | 18.76M | 18.28M | 18.80M | 18.63M | 19.01M | 19.15M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.84M | 187.43M | 163.89M | 168.66M | 178.54M | 176.19M | 175.30M | 157.50M | 170.31M | 177.20M | 161.10M | 159.85M | 165.39M | 172.80M | 162.85M | 163.69M | 162.13M | 164.21M | 149.51M | 167.91M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 546.76M | 795.63M | 810.63M | 799.03M | 788.20M | 752.19M | 761.64M | 776.98M | 760.06M | 760.69M | 753.88M | 795.75M | 786.67M | 769.23M | 763.93M | 774.08M | 722.69M | 700.79M | 687.19M | 726.20M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 24.99M | 25.55M | 26.16M | 26.76M | 27.25M | 27.10M | 27.74M | 28.40M | 29.07M | 28.34M | 28.99M | 29.66M | 30.34M | 29.77M | 30.29M | 30.98M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.18M | 13.92M | 12.34M | 10.30M | 9.51M | 11.66M | 13.37M | 8.53M | 11.17M | 11.73M | 12.92M | 7.65M | 7.88M | 7.47M | 7.42M | 4.88M | 6.02M | 5.27M | 7.41M | 7.19M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.56M | 141.98M | 140.15M | 136.48M | 135.33M | 131.30M | 135.22M | 131.43M | 127.28M | 123.49M | 118.72M | 116.35M | 111.95M | 107.94M | 106.30M | 102.03M | 95.26M | 94.91M | 96.97M | 86.15M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.88M | 34.07M | 45.75M | 45.88M | 46.21M | 46.35M | 46.81M | 46.79M | 47.08M | 47.30M | 47.91M | 52.21M | 48.61M | 48.67M | 2.86M | 48.60M | 46.22M | 1.83M | 45.01M | 48.64M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 890.53M | 1,184.38M | 1,167.84M | 1,160.10M | 1,158.11M | 1,117.52M | 1,131.43M | 1,121.36M | 1,114.89M | 1,120.62M | 1,103.02M | 1,129.08M | 1,124.24M | 1,112.14M | 1,136.65M | 1,094.29M | 1,036.40M | 1,059.06M | 991.76M | 1,032.61M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 932.41M | 1,218.46M | 1,213.58M | 1,205.98M | 1,204.32M | 1,163.88M | 1,178.24M | 1,168.15M | 1,161.98M | 1,167.91M | 1,150.93M | 1,181.29M | 1,172.85M | 1,160.81M | 1,139.51M | 1,142.89M | 1,082.62M | 1,060.89M | 1,036.77M | 1,081.25M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 549.44M | 804.83M | 818.31M | 801.81M | 793.77M | 760.66M | 772.79M | 779.92M | 768.94M | 763.72M | 756.96M | 798.89M | 789.86M | 772.47M | 767.20M | 774.22M | 726.06M | 704.20M | 690.65M | 736.01M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.14M | 61.55M | 56.56M | 50.31M | 46.09M | 57.11M | 52.98M | 28.83M | 28.34M | 22.21M | 3.01M | -30.22M | -37.25M | -59.04M | -53.78M | -85.98M | -84.49M | -91.73M | -102.33M | -109.43M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.14M | 61.55M | 56.56M | 50.31M | 46.09M | 57.11M | 52.98M | 28.83M | 28.34M | 22.21M | 3.01M | -30.22M | -37.25M | -59.04M | -53.78M | -85.98M | -84.49M | -91.73M | -102.33M | -109.43M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,004.55M | 1,280.01M | 1,270.14M | 1,280.79M | 1,275.41M | 1,246.54M | 1,257.38M | 1,223.74M | 1,217.58M | 1,217.23M | 1,181.68M | 1,179.47M | 1,164.67M | 1,130.11M | 1,114.72M | 1,086.57M | 1,028.47M | 998.94M | 964.73M | 1,002.80M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.15M | 3.03M | 11.35M | 13.68M | 17.30M | 16.47M | 13.55M | 19.13M | 20.98M | 5.40M | 9.40M | 10.64M | -1.63M | 7.59M | 2.75M | -0.17M | -0.72M | -1.05M | 1.57M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.09M | | | | 0.02M | | | | 0.12M | | | | 0.02M | |